Markor International Home Furnishings Co., Ltd.
SSE:600337.SS
2.17 (CNY) • At close May 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 295.659 | 334.419 | 362.642 | 480.211 | 684.356 | 775.876 | 696.383 | 832.28 | 830.137 | 798.295 | 671.23 | 597.96 | 628.336 | 1,124.236 | 951.308 | 1,111.259 | 878.998 | 1,012.868 | 839.557 | 1,007.369 | 940.795 | 1,027.176 | 1,068.171 | 853.443 | 1,447.236 | 2,057.81 | 1,957.517 | 1,470.182 | 1,375.214 | 1,794.378 | 2,062.046 | 341.885 | 757.62 | 392.513 | 646.48 | 439.667 | 498.653 | 451.482 | 262.649 | 283.657 | 223.581 | 196.876 | 205.545 | 364.313 | 456.629 | 448.164 | 317.67 | 360.882 | 267.114 | 429.557 | 437.381 | 260.511 | 375.634 | 610.994 | 575.504 | 556.271 | 774.701 | 1,026.062 | 334.893 | 243.631 | 246.891 | 249.25 | 139.306 | 186.244 | 204.7 | 493.278 | 175.557 | 157.361 | 124.005 | 118.4 | 55.672 | 47.556 | 31.038 | 43.516 | 26.753 | 25.824 | 24.124 | 27.322 | 29.614 | 37.104 | 27.153 | 29.19 | 25.27 | 86.662 | 115.895 | 171.047 | 129.638 | 125.049 | 111.956 | 208.38 | 228.098 | 275.752 | 340.169 | 208.431 | 516.685 |
| Short Term Investments
| 218.516 | 0 | 218.445 | -14.88 | 0 | 0 | -15.345 | -15.499 | -15.654 | -15.809 | -15.963 | 136.714 | 132.796 | 50 | 50 | 51.715 | 50 | 137.51 | 139.7 | 139.7 | 345.7 | 345.7 | 0 | 400 | 0 | 400 | 0 | 400 | 0 | -348.26 | 0 | 290 | 0 | 290 | 0 | 0 | 9.309 | 0 | 0 | 0 | 0 | 0 | 0.037 | 0 | 0 | 1.511 | 3.365 | 6.473 | 4.525 | 3.51 | 0 | 1.256 | 3.504 | 0.967 | 2.817 | 3.231 | 1.831 | 2.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 295.659 | 334.419 | 362.642 | 480.211 | 684.356 | 775.876 | 696.383 | 832.28 | 830.137 | 798.295 | 671.23 | 597.96 | 628.336 | 1,174.236 | 1,001.308 | 1,162.974 | 928.998 | 1,012.868 | 979.257 | 1,147.069 | 1,286.495 | 1,372.876 | 1,068.171 | 853.443 | 1,447.236 | 2,057.81 | 1,957.517 | 1,470.182 | 1,375.214 | 1,794.378 | 2,062.046 | 341.885 | 757.62 | 392.513 | 646.48 | 439.667 | 498.653 | 451.482 | 262.649 | 283.657 | 223.581 | 196.876 | 205.582 | 364.313 | 456.629 | 449.675 | 321.035 | 367.355 | 271.639 | 433.066 | 437.381 | 261.767 | 379.138 | 611.961 | 578.321 | 559.503 | 776.532 | 1,028.453 | 334.893 | 243.631 | 246.891 | 249.25 | 139.306 | 186.244 | 204.7 | 493.278 | 175.557 | 157.361 | 124.005 | 118.4 | 55.672 | 47.556 | 31.038 | 43.516 | 26.753 | 25.824 | 24.124 | 27.322 | 29.614 | 37.104 | 27.153 | 29.19 | 25.27 | 86.662 | 115.895 | 171.047 | 129.638 | 125.049 | 111.956 | 208.38 | 228.098 | 275.752 | 340.169 | 208.431 | 516.685 |
| Net Receivables
| 387.503 | 369.286 | 367.956 | 220.87 | 411.067 | 447.803 | 341.047 | 415.611 | 303.45 | 489.654 | 346.559 | 339.767 | 488.45 | 506.305 | 312.249 | 341.2 | 309.725 | 455.614 | 264.446 | 220.698 | 397.67 | 270.425 | 338.292 | 338.569 | 332.36 | 339.642 | 347.387 | 293.878 | 292.203 | 224.643 | 0 | 213.3 | 112.88 | 129.15 | 0 | 157.148 | 129.95 | 105.832 | 102.919 | 116.867 | 123.776 | 145.493 | 127.391 | 0 | 146.331 | 157.202 | 185.794 | 28.464 | 169.68 | 55.987 | 446.187 | 447.979 | 416.803 | 420.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 179.299 | 109.575 | 0 | 0 | 87.306 | 0 | 0 | 0 | 98.557 | 0 | 0 | 0 | 106.496 | 104.36 | 84.452 | 102.195 | 83.606 | 0 | 67.321 | 0 | 0 | 0 |
| Inventory
| 1,829.904 | 1,860.313 | 2,052.737 | 2,110.868 | 2,108.154 | 2,153.091 | 2,253.762 | 2,290.912 | 2,232.723 | 2,304.444 | 2,432.438 | 2,430.7 | 2,404.284 | 2,277.731 | 2,245.077 | 2,178.177 | 2,045.196 | 1,976.755 | 1,941.215 | 1,975.952 | 2,298.381 | 2,090.243 | 1,934.703 | 1,993.286 | 2,338.114 | 2,299.1 | 2,143.933 | 2,030.145 | 1,802.564 | 1,536.555 | 1,662.8 | 1,708.969 | 1,692.301 | 1,656.957 | 1,760.369 | 1,772.062 | 1,703.788 | 1,741.641 | 1,593.281 | 1,561.948 | 1,501.531 | 1,441.915 | 1,308.656 | 1,291.675 | 1,158.468 | 1,108.556 | 1,156.745 | 1,148.867 | 1,136.092 | 1,123.424 | 1,133.202 | 1,010.349 | 945.571 | 906.611 | 928.82 | 874.739 | 820.503 | 764.514 | 712.416 | 692.042 | 617.228 | 558.339 | 645.97 | 628.463 | 570.117 | 552.815 | 595.904 | 561.24 | 556.665 | 519.6 | 387.591 | 349.443 | 327.938 | 305.097 | 307.838 | 301.759 | 303.954 | 268.375 | 273.779 | 261.509 | 260.166 | 251.004 | 234.411 | 193.467 | 172.083 | 159.538 | 154.657 | 148.709 | 134.446 | 130.297 | 100.625 | 111.187 | 102.906 | 96.171 | 79.829 |
| Other Current Assets
| 155.227 | 143.33 | 183.04 | 326.391 | 246.547 | 214.818 | 376.85 | 377.912 | 361.448 | 348.234 | 398.567 | 402.009 | 398.503 | 373.818 | 414.845 | 400.731 | 301.15 | 445.859 | 299.238 | 630.749 | 346.425 | 520.723 | 767.175 | 927.198 | 860.477 | 805.263 | 821.441 | 735.006 | 764.806 | 584.379 | 761.878 | 637.67 | 561.78 | 582.883 | 260.468 | 268.523 | 311.839 | 331.595 | 456.38 | 339.563 | 327.424 | 311.342 | 295.408 | 203.339 | 211.877 | 197.635 | 214.161 | 331.268 | 393.649 | 321.018 | 393.102 | 399.674 | 384.593 | 381.129 | 480.487 | 585.443 | 518.271 | 515.534 | 513.449 | 494.407 | 481.717 | 488.288 | 488.102 | 450.796 | 412.67 | 467.199 | 349.379 | 324.474 | 215.898 | 221.282 | 126.922 | 151.189 | 168.041 | 470.91 | 24.883 | 116.353 | 99.931 | 18.04 | 95.959 | 123.557 | 111.859 | 21.43 | 120.737 | 118.871 | 124.037 | 17.296 | 36.647 | 25.217 | 28.636 | 13.619 | 114.363 | 20.795 | 65.307 | 70.758 | 50.225 |
| Total Current Assets
| 2,668.294 | 2,707.348 | 2,966.375 | 3,138.339 | 3,450.124 | 3,591.587 | 3,668.042 | 3,766.186 | 3,727.759 | 3,749.274 | 3,848.794 | 3,770.435 | 3,761.191 | 4,128.198 | 3,973.48 | 4,083.083 | 3,740.266 | 3,718.409 | 3,659.538 | 3,974.468 | 4,328.972 | 4,254.267 | 4,273.145 | 4,149.411 | 5,145.12 | 5,559.567 | 5,398.278 | 4,666.475 | 4,309.603 | 4,226.999 | 4,486.725 | 2,838.522 | 3,199.904 | 2,761.503 | 2,818.709 | 2,582.973 | 2,644.23 | 2,630.551 | 2,312.31 | 2,302.035 | 2,176.311 | 2,095.626 | 1,937.037 | 2,065.729 | 1,973.305 | 1,913.067 | 1,877.736 | 1,875.954 | 1,801.379 | 1,933.496 | 1,963.685 | 1,671.79 | 1,709.302 | 1,899.701 | 1,987.628 | 2,019.684 | 2,115.306 | 2,308.5 | 1,560.759 | 1,430.08 | 1,345.837 | 1,295.877 | 1,273.378 | 1,265.503 | 1,187.487 | 1,513.292 | 1,120.84 | 1,043.075 | 896.568 | 859.282 | 570.185 | 548.188 | 527.018 | 559.985 | 469.049 | 443.936 | 428.009 | 401.044 | 399.352 | 422.171 | 399.177 | 400.182 | 380.418 | 399 | 412.014 | 437.605 | 425.302 | 383.426 | 377.234 | 422.962 | 443.086 | 475.055 | 508.383 | 375.359 | 646.739 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,787.475 | 3,074.332 | 3,254.675 | 3,386.508 | 3,622.362 | 3,721.517 | 3,862.095 | 3,920.636 | 3,854.373 | 3,917.918 | 3,988.394 | 4,039.624 | 3,895.731 | 3,909.765 | 3,924.827 | 3,880.583 | 4,084.779 | 2,210.415 | 2,350.112 | 2,328.01 | 2,349.004 | 2,341.783 | 2,153.748 | 2,118.067 | 1,973.028 | 1,891.681 | 1,924.897 | 1,814.823 | 1,672.126 | 1,622.751 | 1,688.529 | 1,591.34 | 1,519.491 | 1,561.419 | 1,639.016 | 1,619.487 | 1,557.341 | 1,529.252 | 1,575.405 | 1,391.555 | 1,320.246 | 1,317.157 | 1,373.722 | 1,327.832 | 1,355.906 | 1,335.673 | 1,303.75 | 1,305.669 | 1,311.972 | 1,315.673 | 1,321.775 | 1,290.555 | 1,340.781 | 1,304.785 | 1,343.681 | 1,214.079 | 1,148.803 | 1,027.451 | 991.647 | 997.054 | 953.493 | 961.931 | 986.216 | 1,029.013 | 1,008.55 | 1,020.292 | 1,003.507 | 1,035.862 | 1,036.255 | 1,048.536 | 644.698 | 647.198 | 582.5 | 557.356 | 568.601 | 566.775 | 572.268 | 573.383 | 583.743 | 578.437 | 557.941 | 568.444 | 549.641 | 541.567 | 502.369 | 557.96 | 443.432 | 471.438 | 437.548 | 425.65 | 376.472 | 326.702 | 226.234 | 167.799 | 101.343 |
| Goodwill
| 43.079 | 43.079 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 63.761 | 62.972 | 63.991 | 63.991 | 63.991 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 49.067 | 58.845 | 58.845 | 58.845 | 58.845 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 66.268 | 66.855 | 28.384 | 28.384 | 28.384 | 28.384 | 28.384 | 28.384 | 28.384 | 26.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 455.678 | 493.416 | 529.336 | 547.244 | 569.892 | 581.319 | 585.122 | 601.091 | 608.505 | 626.031 | 643.287 | 642.53 | 648.685 | 664.605 | 666.811 | 639.911 | 611.958 | 616.381 | 570.947 | 587.059 | 594.563 | 605.745 | 618.219 | 642.522 | 655.069 | 665.608 | 651.735 | 649.008 | 681.858 | 539.46 | 423.076 | 425.888 | 437.127 | 443.597 | 313.648 | 314.402 | 319.241 | 322.619 | 322.531 | 329.076 | 330.148 | 333.503 | 296.207 | 299.109 | 289.424 | 291.875 | 283.367 | 287.148 | 287.143 | 288.051 | 292.738 | 293.028 | 293.506 | 296.118 | 297.241 | 299.915 | 214.564 | 216.565 | 218.146 | 219.715 | 220.984 | 222.035 | 224.149 | 222.57 | 217.623 | 218.801 | 220.283 | 224.944 | 226.106 | 227.774 | 167.717 | 168.912 | 163.353 | 147.516 | 102.52 | 90.706 | 91.291 | 92.588 | 64.537 | 65.622 | 66.11 | 48.835 | 51.147 | 48.693 | 49.6 | 50.487 | 43.584 | 44.226 | 45.922 | 45.548 | 38.64 | 36.722 | 92.723 | 36.869 | 30.844 |
| Goodwill and Intangible Assets
| 498.756 | 536.494 | 593.097 | 611.005 | 633.653 | 645.081 | 648.883 | 664.852 | 672.266 | 689.792 | 707.048 | 706.292 | 712.447 | 728.367 | 730.573 | 703.673 | 675.72 | 680.143 | 634.708 | 650.82 | 658.324 | 669.507 | 681.981 | 706.284 | 718.831 | 728.58 | 715.725 | 712.998 | 745.849 | 588.527 | 472.142 | 474.954 | 486.194 | 492.664 | 362.714 | 363.468 | 368.307 | 371.686 | 371.598 | 378.142 | 379.214 | 382.57 | 355.052 | 357.954 | 348.269 | 350.72 | 351.967 | 355.747 | 355.742 | 356.651 | 361.338 | 361.627 | 362.105 | 364.718 | 363.51 | 366.77 | 242.948 | 244.949 | 246.53 | 248.099 | 249.368 | 250.419 | 252.533 | 249.536 | 217.623 | 218.801 | 220.283 | 224.944 | 226.106 | 227.774 | 167.717 | 168.912 | 163.353 | 147.516 | 102.52 | 90.706 | 91.291 | 92.588 | 64.537 | 65.622 | 66.11 | 48.835 | 51.147 | 48.693 | 49.6 | 50.487 | 43.584 | 44.226 | 45.922 | 45.548 | 38.64 | 36.722 | 92.723 | 36.869 | 30.844 |
| Long Term Investments
| 0 | 0 | 0 | 235.064 | 218.568 | 218.249 | 228.486 | 227.19 | 226.986 | 232.177 | 156.706 | 0 | 0 | 83.64 | 86.523 | 85.671 | 87.969 | 0 | 31.89 | 35.787 | -164.261 | -168.52 | 179.558 | 113.29 | 57.141 | 36.572 | 84.673 | 95.756 | 117.663 | 418.756 | 7.125 | 7.593 | 8.058 | 8.418 | 9.136 | 9.018 | -0 | 9.473 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.3 | 0.886 | 126.094 | 21.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.066 | 1.572 | 1.282 | -10.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 615.006 | 706.419 | 668.869 | 648.231 | 652.526 | 626.11 | 551.266 | 520.684 | 508.575 | 196.257 | 159.737 | 145.19 | 130.284 | 89.063 | 82.485 | 86.248 | 78.45 | 79.025 | 82.52 | 90.651 | 123.565 | 70.106 | 80.91 | 74.201 | 57.494 | 69.82 | 79.286 | 75.364 | 73.695 | 31.066 | 37.473 | 38.694 | 39.843 | 40.39 | 49.785 | 48.81 | 44.024 | 41.311 | 60.318 | 59.641 | 62.284 | 53.644 | 89.061 | 104.365 | 73.69 | 69.105 | 70.681 | 66.163 | 61.748 | 56.319 | 56.588 | 49.681 | 40.366 | 36.609 | 40.317 | 37.392 | 29.511 | 34.759 | 23.599 | 18.488 | 24.186 | 21.217 | 20.625 | 20.333 | 20.934 | 18.216 | 13.754 | 12.375 | 10.821 | 11.043 | 13.862 | 12.946 | 10.429 | 10.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 954.604 | 948.237 | 1,003.218 | 799.896 | 790.212 | 859.344 | 837.901 | 892.78 | 847.55 | 900.783 | 905.895 | 1,071.806 | 1,072.963 | 1,021.781 | 951.856 | 963.909 | 735.197 | 843.919 | 710.221 | 734.627 | 948.238 | 944.802 | 547.641 | 503.912 | 476.545 | 476.316 | 436.811 | 441.374 | 368.862 | 36.679 | 331.625 | 338.17 | 301.801 | 278.328 | 304.6 | 284.131 | 278.92 | 237.026 | 184.535 | 159.691 | 158.805 | 147.499 | 121.706 | 112.803 | 104.428 | 106.014 | 97.96 | 99.326 | 103.411 | 105.754 | 96.591 | 90.891 | 90.627 | 84.908 | 78.374 | 71.213 | 66.618 | 70.099 | 64.52 | 67.338 | 61.15 | 63.894 | 36.231 | 37.252 | 73.826 | 39.211 | 37.897 | 6.536 | 7.164 | 8.22 | -0.002 | -0.002 | -0.003 | 9.474 | 9.627 | 9.167 | 4.148 | 4.228 | 10.056 | 9.571 | 9.651 | 9.946 | 4.904 | 5.211 | 112.753 | 2.055 | 11.566 | 11.011 | 10.925 | 10.535 | 12.34 | 10.013 | 9.418 | 199.473 | 1.228 |
| Total Non-Current Assets
| 4,855.841 | 5,265.482 | 5,519.859 | 5,680.704 | 5,917.321 | 6,070.302 | 6,128.632 | 6,226.142 | 6,109.75 | 5,936.928 | 5,917.78 | 5,962.911 | 5,811.425 | 5,832.616 | 5,776.264 | 5,720.084 | 5,662.114 | 3,813.502 | 3,809.452 | 3,839.894 | 3,914.869 | 3,857.677 | 3,643.838 | 3,515.754 | 3,283.039 | 3,202.968 | 3,241.393 | 3,140.316 | 2,978.195 | 2,697.779 | 2,536.894 | 2,450.751 | 2,355.387 | 2,381.219 | 2,365.251 | 2,324.914 | 2,248.593 | 2,188.748 | 2,201.856 | 1,989.029 | 1,920.549 | 1,900.869 | 1,939.54 | 1,902.955 | 1,882.293 | 1,861.512 | 1,824.358 | 1,826.904 | 1,832.873 | 1,834.397 | 1,836.292 | 1,792.755 | 1,833.879 | 1,791.02 | 1,827.182 | 1,690.34 | 1,613.973 | 1,399.235 | 1,326.295 | 1,330.979 | 1,288.197 | 1,297.461 | 1,295.605 | 1,336.134 | 1,320.933 | 1,296.52 | 1,275.441 | 1,279.718 | 1,280.347 | 1,295.574 | 829.341 | 830.625 | 757.561 | 714.347 | 680.748 | 666.647 | 667.708 | 670.199 | 658.336 | 653.629 | 633.702 | 627.224 | 605.691 | 595.471 | 664.723 | 610.502 | 498.582 | 526.675 | 494.396 | 481.734 | 427.452 | 373.436 | 328.375 | 404.141 | 133.416 |
| Total Assets
| 7,524.135 | 7,972.83 | 8,486.234 | 8,819.043 | 9,367.445 | 9,661.889 | 9,796.673 | 9,992.328 | 9,837.509 | 9,686.201 | 9,766.574 | 9,733.346 | 9,572.616 | 9,960.814 | 9,749.744 | 9,803.166 | 9,402.38 | 7,531.911 | 7,468.99 | 7,814.362 | 8,243.842 | 8,111.944 | 7,916.983 | 7,665.165 | 8,428.158 | 8,762.536 | 8,639.671 | 7,806.791 | 7,287.798 | 6,924.778 | 7,023.619 | 5,289.273 | 5,555.291 | 5,142.722 | 5,183.961 | 4,907.887 | 4,892.823 | 4,819.299 | 4,514.165 | 4,291.064 | 4,096.86 | 3,996.495 | 3,876.577 | 3,968.684 | 3,855.598 | 3,774.579 | 3,702.094 | 3,702.858 | 3,634.252 | 3,767.893 | 3,799.977 | 3,464.545 | 3,543.18 | 3,690.721 | 3,814.81 | 3,710.024 | 3,729.279 | 3,707.735 | 2,887.054 | 2,761.059 | 2,634.033 | 2,593.338 | 2,568.983 | 2,601.637 | 2,508.421 | 2,809.812 | 2,396.281 | 2,322.792 | 2,176.915 | 2,154.855 | 1,399.527 | 1,378.814 | 1,284.579 | 1,274.332 | 1,149.797 | 1,110.583 | 1,095.717 | 1,071.243 | 1,057.688 | 1,075.8 | 1,032.88 | 1,027.406 | 986.109 | 994.472 | 1,076.737 | 1,048.106 | 923.884 | 910.101 | 871.629 | 904.696 | 870.538 | 848.491 | 836.758 | 779.5 | 780.155 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 686.006 | 673.21 | 749.142 | 731.372 | 941.756 | 1,030.487 | 943.823 | 848.561 | 845.263 | 945.548 | 959.205 | 970.981 | 917.895 | 1,108.634 | 995.323 | 1,106.048 | 933.672 | 794.105 | 339.066 | 111.885 | 622.332 | 704.016 | 529.332 | 500.424 | 476.244 | 768.996 | 521.174 | 477.389 | 426.512 | 291.572 | 138.369 | 183.182 | 375.143 | 378.402 | 271.257 | 288.295 | 326.358 | 348.826 | 209.971 | 203.616 | 182.111 | 175.742 | 173.94 | 191.384 | 158.124 | 226.238 | 212.369 | 229.728 | 217.561 | 296.554 | 231.633 | 174.306 | 192.641 | 181.63 | 210.44 | 176.861 | 197.647 | 326.78 | 199.711 | 198.915 | 153.349 | 187.84 | 154.44 | 159.298 | 192.544 | 241.734 | 159.732 | 185.03 | 133.916 | 187.843 | 166.576 | 123.797 | 67.249 | 137.537 | 83.582 | 85.062 | 100.336 | 101.16 | 120.9 | 150.073 | 90.078 | 114.877 | 79.004 | 112.262 | 67.377 | 121.159 | 66.43 | 70.876 | 93.343 | 91.766 | 51.338 | 48.5 | 34.253 | 52.494 | 11.177 |
| Short Term Debt
| 992.24 | 995.213 | 821.725 | 1,055.783 | 2,539.209 | 1,863.445 | 2,051.758 | 1,264.676 | 1,016.047 | 845.636 | 822.954 | 708.662 | 747.695 | 786.616 | 839.932 | 728.783 | 726.309 | 1,518.18 | 917.692 | 1,107.366 | 1,092.554 | 751.882 | 768.174 | 702.51 | 1,641.182 | 1,785.646 | 1,325.685 | 958.25 | 293.172 | 110.768 | 500.898 | 692.268 | 673.823 | 514.427 | 562.905 | 441.925 | 321.301 | 376.362 | 267.093 | 274.758 | 278.912 | 157.781 | 123.877 | 174.046 | 184.58 | 149.838 | 190.442 | 265.236 | 322.424 | 315.978 | 305.225 | 99.696 | 462.458 | 204.914 | 218.316 | 320.124 | 325.072 | 266.152 | 320.127 | 209.266 | 166.974 | 256.241 | 438.627 | 504.902 | 645.679 | 914.812 | 566.401 | 428.154 | 333.782 | 225.48 | 140.237 | 141.715 | 158.004 | 119.354 | 33.502 | 33.904 | 25.842 | 5 | 0.103 | 8.036 | 34.963 | 32.77 | 28.887 | 30.053 | 33 | 31 | 0 | 0 | 0 | 17.497 | 22.902 | 6.968 | 0 | 0 | 77 |
| Tax Payables
| 39.772 | 33.416 | 21.725 | 28.46 | 21.336 | 55.516 | 22.798 | 34.073 | 38.785 | 43.144 | 46.547 | 48.058 | 83.316 | 135.601 | 112.317 | 124.206 | 91.726 | 123.971 | 62.193 | 79.704 | 41.386 | 185.626 | 137.657 | 127.669 | 76.247 | 126.764 | 74.241 | 101.288 | 40.581 | 204.984 | 44.189 | 49.564 | 25.408 | 146.53 | 35.143 | 22.31 | -20.112 | 106 | 27.341 | 1.414 | -6.896 | 40.995 | 18.239 | 45.251 | 24.026 | 80.077 | 36.246 | 26.951 | 9.935 | 45.142 | 16.121 | 16.417 | 0.835 | 59.565 | 36.5 | 15.748 | 2.775 | 22.076 | 24.097 | 6.704 | 5.03 | 21.441 | -7.747 | -6.818 | -14.177 | -2.412 | -3.828 | 1.658 | -1.073 | 17.881 | 16.569 | 8.021 | 7.141 | 12.354 | -1.919 | -4.389 | -9.059 | 5.484 | -2.488 | -5.699 | -7.545 | -6.712 | -16.758 | -16.945 | -20.347 | -12.275 | -16.059 | -10.113 | -12.247 | -3.912 | 2.485 | 4.026 | 6.233 | 4.175 | 5.2 |
| Deferred Revenue
| 0 | 0 | 0 | 325.558 | 312.104 | 256.123 | 259.771 | 282.323 | 105.461 | 120.434 | 201.763 | 0 | 0 | 442.454 | 407.154 | 431.933 | 472.637 | 404.802 | -247.701 | -97.694 | 342.639 | 297.817 | 280.694 | 348.409 | 306.868 | 294.279 | 263.998 | 511.398 | 229.371 | 341.637 | 166.118 | 193.113 | 129.224 | 247.651 | 154.593 | 166.634 | 208.584 | 297.548 | 272.949 | 168.764 | 146.41 | 185.595 | 182.676 | 258.049 | 165.278 | 202.236 | 182.079 | 197.589 | 183.061 | 265.356 | 410.314 | 232.876 | 80.508 | 289.819 | 279.5 | 149.893 | 235.148 | 107.351 | 103.17 | 88.074 | 85.744 | 106.126 | 67.419 | 72.394 | 33.072 | 44.903 | 51.311 | 78.231 | 68.04 | 124.501 | 82.465 | 96.724 | 88.8 | 111.454 | 43.038 | 42.701 | 27.639 | 46.061 | 39.209 | 41.108 | 39.747 | 24.834 | 40.982 | 20.563 | 144.673 | 72.372 | 0 | 0 | 0 | 49.346 | 0 | 51.808 | 61.249 | 54.743 | 23.86 |
| Other Current Liabilities
| 1,177.923 | 1,709.61 | 1,546.489 | 1,618.595 | 108.976 | 593.188 | 104.665 | 658.111 | 773.169 | 1,116.293 | 998.129 | 1,434.028 | 1,234.182 | 743.446 | 508.897 | 655.332 | 677.524 | 488.091 | 1,444.368 | 1,481.102 | 1,545.641 | 1,002.175 | 656.238 | 914.063 | 388.845 | 312.698 | 1,107.043 | 800.052 | 992.005 | 701.415 | 684.222 | 545.491 | 752.069 | 696.042 | 779.722 | 917.107 | 575.918 | 706.425 | 426.826 | 580.982 | 549.715 | 570.519 | 416.52 | 651.403 | 384.377 | 507.484 | 612.878 | 577.114 | 547.57 | 595.695 | 717.906 | 624.694 | 291.955 | 529.807 | 724.016 | 540.313 | 537.528 | 392.983 | 397.321 | 410.515 | 283.82 | 245.408 | 183.178 | 187.283 | 132.774 | 136.05 | 160.326 | 206.522 | 185.881 | 216.112 | 163.333 | 203.092 | 148.183 | 603.483 | 117.763 | 96.078 | 83.321 | 71.968 | 71.052 | 86.21 | 80.865 | 64.024 | 78.035 | 61.24 | 174.381 | 95.433 | 61.228 | 49.183 | 77.321 | 64.863 | 48.018 | 64.309 | 69.261 | 74.992 | 19.681 |
| Total Current Liabilities
| 2,895.941 | 3,411.449 | 3,139.08 | 3,434.211 | 3,810.84 | 3,542.636 | 3,259.259 | 2,805.421 | 2,673.264 | 2,950.621 | 3,028.598 | 3,161.729 | 2,983.088 | 2,973.489 | 2,642.286 | 2,809.04 | 2,611.446 | 2,796.805 | 2,763.319 | 2,780.056 | 3,301.913 | 2,643.699 | 2,372.095 | 2,244.666 | 2,582.517 | 2,994.105 | 3,028.142 | 2,336.979 | 1,752.27 | 1,308.738 | 1,533.797 | 1,663.619 | 1,955.668 | 1,735.401 | 1,803.62 | 1,669.638 | 1,412.05 | 1,537.613 | 1,204.181 | 1,060.77 | 1,003.842 | 945.037 | 915.252 | 1,062.084 | 916.386 | 963.637 | 1,051.935 | 1,099.03 | 1,097.49 | 1,253.369 | 1,270.884 | 915.113 | 947.888 | 975.916 | 1,189.272 | 1,053.047 | 1,063.021 | 1,007.992 | 941.257 | 825.4 | 609.173 | 710.93 | 768.497 | 844.665 | 956.82 | 1,290.184 | 882.631 | 821.364 | 652.505 | 647.317 | 486.715 | 476.626 | 380.577 | 392.823 | 232.928 | 210.655 | 200.44 | 183.612 | 189.566 | 238.62 | 198.36 | 204.959 | 169.168 | 186.61 | 254.411 | 235.316 | 111.6 | 109.946 | 158.417 | 170.213 | 124.743 | 123.803 | 109.747 | 131.662 | 113.058 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,513.711 | 1,509.807 | 1,861.724 | 1,700.054 | 1,731.148 | 2,080.622 | 2,300.866 | 2,746.994 | 2,733.83 | 2,526.667 | 2,429.464 | 2,272.044 | 2,229.225 | 2,519.353 | 2,709.45 | 2,721.535 | 2,461.739 | 1,936.862 | 444.147 | 559.082 | 601.207 | 772.226 | 892.788 | 849.904 | 1,026.753 | 831.543 | 649.288 | 545.602 | 411 | 630.603 | 613 | 417 | 291.423 | 148.64 | 245.856 | 198.408 | 329.264 | 172.898 | 350.89 | 348 | 200 | 200 | 200 | 200 | 200 | 100 | 0.132 | 0.133 | 0 | 0.135 | 27.9 | 49.334 | 94.096 | 230.444 | 206.048 | 274.226 | 314.13 | 370.793 | 353.393 | 368.229 | 486.316 | 356.137 | 296.067 | 261.974 | 88.359 | 58.921 | 69.092 | 69.296 | 94.662 | 97.089 | 0 | 0 | 0 | 199.661 | 30 | 30 | 30 | 30 | 30 | 10 | 0 | 0 | 0 | 0 | 5 | 0 | 7.703 | 7.703 | 7.703 | 35 | 41.387 | 31.004 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 14.586 | 15.982 | 16.822 | 18.489 | 19.727 | 21.027 | 22.576 | 24.025 | 24.477 | 29.589 | 35.768 | 36.104 | 36.121 | 38.096 | 39.88 | 30.707 | 32.132 | 32.936 | 35.131 | 37.327 | 38.407 | 38.963 | 40.462 | 40.559 | 40.89 | 42.699 | 35.577 | 31.756 | 30.934 | 0 | 0 | 0 | 0 | 0 | 53 | 53 | 53 | 53 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.131 | 0 | 0 | 0 | 0 | 0.334 | 0.333 | 0.331 | 0.331 | 0.524 | 0.534 | 0.541 | 0.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 210.626 | 248.27 | 267.371 | 282.071 | 306.678 | 311.701 | 275.481 | 289.729 | 278.453 | 0 | 0 | 0 | 0 | 1.537 | 1.417 | 0 | 1.606 | 1.747 | 1.656 | -539.568 | 2.246 | -752.431 | 2.712 | -776.721 | 2.951 | -758.172 | -575.984 | 72.813 | 71.969 | 0 | 0 | 0 | 0 | 0 | 0.234 | 0.133 | 0.129 | 0.13 | 0.153 | 0.147 | 0.147 | 0.147 | 1.172 | 1.163 | 1.163 | 1.53 | 1.929 | 2.436 | 2.316 | 2.065 | 0.076 | 0.135 | 0.4 | 0.317 | 0.977 | 1.061 | 0.741 | 0.686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 13.835 | 16.367 | 28.959 | 49.913 | 1.441 | 7.201 | 1.508 | 8.225 | 1.491 | 1.545 | 1.534 | 1.515 | 16.242 | 15.341 | 16.134 | 18.068 | 18.703 | 51.848 | 18.114 | 56.841 | 17.59 | 26.728 | 70.651 | 113.742 | 69.945 | 73.371 | 73.305 | 3.386 | 3.218 | 53.623 | 54.134 | 54.235 | 54.195 | 54.14 | 0.906 | 0.841 | 0.763 | 0.707 | 0.742 | 0.468 | 0.371 | 0.786 | 2.219 | 2.323 | 2.589 | 1.525 | 4.013 | 2.642 | 2.133 | 2.037 | 0.919 | 3.48 | 3.423 | 3.178 | 0.633 | 0.696 | 0.758 | 0.828 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | -199.361 | 8.59 | 0.3 | 0.3 | 1.205 | 0 | 0 | 1.478 | 1.54 | 0.174 | 1.191 | 1.327 | 1.382 | 0.882 | 0.882 | 0.882 | 1.169 | 0 | 0 | 48.167 | 6.004 | 13.674 |
| Total Non-Current Liabilities
| 1,752.758 | 1,790.426 | 2,174.876 | 2,032.039 | 2,058.994 | 2,414.821 | 2,600.43 | 3,062.288 | 3,038.25 | 2,557.801 | 2,466.766 | 2,309.663 | 2,281.587 | 2,574.327 | 2,766.881 | 2,770.31 | 2,512.574 | 470.859 | 499.049 | 615.924 | 659.45 | 830.984 | 1,006.613 | 963.646 | 1,140.539 | 947.613 | 758.17 | 653.558 | 517.121 | 684.226 | 667.134 | 471.235 | 345.618 | 202.78 | 299.997 | 252.382 | 383.156 | 226.735 | 351.633 | 348.615 | 200.519 | 200.786 | 202.219 | 202.323 | 202.589 | 103.186 | 4.145 | 5.21 | 4.449 | 4.237 | 29.229 | 53.282 | 98.25 | 234.271 | 208.182 | 276.517 | 316.17 | 372.853 | 353.393 | 368.229 | 486.316 | 356.137 | 296.367 | 262.274 | 88.659 | 59.221 | 69.392 | 69.596 | 94.962 | 97.389 | 0.3 | 0.3 | 0.3 | 0.3 | 38.59 | 30.3 | 30.3 | 31.205 | 30 | 10 | 1.478 | 1.54 | 0.174 | 1.191 | 6.327 | 1.382 | 8.584 | 8.584 | 8.584 | 36.169 | 41.387 | 31.004 | 48.167 | 6.004 | 13.674 |
| Total Liabilities
| 4,648.699 | 5,201.875 | 5,313.956 | 5,466.249 | 5,869.834 | 5,957.457 | 5,859.689 | 5,867.709 | 5,711.515 | 5,508.421 | 5,495.364 | 5,471.391 | 5,264.675 | 5,547.817 | 5,409.167 | 5,579.35 | 5,124.019 | 3,267.665 | 3,262.368 | 3,395.98 | 3,961.363 | 3,474.682 | 3,378.709 | 3,208.312 | 3,723.057 | 3,941.718 | 3,786.313 | 2,990.537 | 2,269.391 | 1,992.964 | 2,200.931 | 2,134.854 | 2,301.286 | 1,938.181 | 2,103.617 | 1,922.02 | 1,795.206 | 1,764.348 | 1,555.814 | 1,409.385 | 1,204.361 | 1,145.823 | 1,117.471 | 1,264.407 | 1,118.975 | 1,066.823 | 1,056.079 | 1,104.24 | 1,101.939 | 1,257.607 | 1,300.113 | 968.395 | 1,046.139 | 1,210.187 | 1,397.453 | 1,329.564 | 1,379.191 | 1,380.845 | 1,294.65 | 1,193.629 | 1,095.489 | 1,067.067 | 1,064.864 | 1,106.939 | 1,045.479 | 1,349.405 | 952.022 | 890.96 | 747.467 | 744.706 | 487.015 | 476.926 | 380.877 | 393.123 | 271.517 | 240.955 | 230.74 | 214.817 | 219.566 | 248.62 | 199.838 | 206.499 | 169.342 | 187.802 | 260.738 | 236.698 | 120.184 | 118.53 | 167.001 | 206.383 | 166.13 | 154.807 | 157.914 | 137.666 | 126.732 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.929 | 14.793 | 0 | 0 | 0 | 0 | 6.553 | 13.298 | 5.694 | 37.107 | 46.085 | 24.871 | 31.195 | 7.944 | 2.97 | 0 | 0 | 5.643 | 13.527 | 17.972 | 17.788 | 24.279 | 26.77 | 25.987 | 27.2 | 25.42 | 25.002 | 25.306 | 26.168 | 27.402 | 25.223 | 20.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,436.998 | 1,436.998 | 1,436.998 | 1,479.543 | 1,479.543 | 1,479.543 | 1,479.543 | 1,479.543 | 1,495.945 | 1,495.945 | 1,495.945 | 1,628.327 | 1,628.327 | 1,628.327 | 1,628.327 | 1,628.327 | 1,628.327 | 1,766.773 | 1,766.773 | 1,766.773 | 1,770.913 | 1,770.913 | 1,770.913 | 1,770.913 | 1,775.053 | 1,775.053 | 1,775.053 | 1,775.053 | 1,806.101 | 1,806.101 | 1,806.101 | 1,483.408 | 644.96 | 644.96 | 644.96 | 646.222 | 646.336 | 646.336 | 646.336 | 646.462 | 646.462 | 646.81 | 646.81 | 646.81 | 646.81 | 647.28 | 647.28 | 647.28 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 632.68 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 510.604 | 283.669 | 283.669 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 198.893 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 110.496 | 92.08 | 92.08 | 92.08 |
| Retained Earnings
| 799.519 | 694.167 | 1,134.644 | 1,299.31 | 1,418.894 | 1,574.999 | 1,773.305 | 1,953.11 | 1,990.749 | 2,023.612 | 2,092.767 | 2,131.61 | 2,228.055 | 2,327.389 | 2,265.111 | 2,150.282 | 2,189.282 | 2,114.251 | 1,857.655 | 1,717.046 | 1,565.647 | 1,832.436 | 1,764.226 | 1,625.966 | 1,794.825 | 1,743.733 | 1,666.816 | 1,535.198 | 1,587.879 | 1,524.871 | 1,446.792 | 1,339.991 | 1,429.232 | 1,381.768 | 1,304.962 | 1,218.369 | 1,329.553 | 1,286.704 | 1,214.421 | 1,139.906 | 1,149.945 | 1,108.317 | 1,047.453 | 992.205 | 1,024.855 | 995.482 | 954.968 | 905.393 | 877.215 | 853.517 | 840.953 | 881.783 | 883.565 | 864.441 | 802.814 | 760.864 | 727.6 | 701.687 | 672.842 | 651.952 | 636.738 | 627.427 | 615.581 | 610.144 | 593.52 | 588.196 | 577.985 | 571.362 | 550.451 | 535.934 | 153.228 | 143.983 | 145.829 | 132.23 | 132.31 | 123.133 | 125.016 | 116.708 | 114.569 | 104.553 | 108.452 | 99.361 | 99.787 | 86.761 | 89.116 | 85.794 | 82.604 | 70.889 | 62.336 | 58.899 | 67.816 | 58.567 | 49.111 | 38.284 | 32.033 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 584.938 | 505.655 | 54.864 | 49.279 | 664.553 | 521.833 | 648.924 | 481.397 | 687.619 | 443.443 | 1,031.802 | 396.386 | 1,024.926 | 392.751 | 1,035.645 | -32.929 | -14.793 | 20.093 | 25.682 | 10.639 | 21.276 | -6.553 | -13.298 | -5.694 | -37.107 | -46.085 | -24.871 | -31.195 | -7.944 | -2.97 | 7.375 | 5.376 | -5.643 | -13.527 | -17.972 | -17.788 | -24.279 | -26.77 | -25.987 | -27.2 | -25.42 | -25.002 | -25.306 | -26.168 | -27.402 | -25.223 | -20.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 613.086 | 615.153 | -2.675 | 50.948 | -74.61 | 584.454 | 0 | 150.411 | 606.937 | 159.231 | -21.565 | 43.654 | -588.519 | 51.625 | -588.519 | 39.997 | -588.519 | -936.756 | -1,027.174 | -343.986 | -697.787 | -240.907 | 985.322 | 1,033.268 | 1,131.615 | 622.403 | 1,434.554 | 275.413 | 1,632.038 | 1,569.647 | 1,569.795 | 331.019 | 1,179.812 | 1,177.813 | 1,130.422 | 1,134.802 | 1,103.756 | 906.223 | 900.675 | 895.9 | 1,122.08 | 922.905 | 1,090.263 | 1,090.263 | 916.051 | 1,091.161 | 1,071.168 | 1,071.168 | 1,022.418 | 1,024.089 | 1,026.23 | 981.687 | 980.796 | 981.106 | 979.558 | 984.668 | 987.563 | 990.225 | 249.52 | 251.546 | 252.354 | 252.116 | 249.323 | 249.192 | 249.482 | 249.019 | 248.147 | 246.544 | 473.459 | 473.571 | 422.265 | 422.199 | 422.2 | 881.191 | 417.352 | 417.364 | 417.364 | 417.364 | 412.128 | 412.128 | 412.128 | 412.128 | 494.932 | 495.79 | 497.509 | 495.6 | 491.301 | 487.538 | 484.459 | 483.022 | 480.564 | 479.498 | 493.122 | 493.122 | 511.128 |
| Total Shareholders Equity
| 2,849.603 | 2,746.318 | 3,153.906 | 3,335.456 | 3,480.382 | 3,688.274 | 3,917.4 | 4,104.897 | 4,107.254 | 4,160.185 | 4,254.766 | 4,247.034 | 4,299.665 | 4,403.727 | 4,329.845 | 4,211.357 | 4,264.735 | 4,249.953 | 4,197.171 | 4,408.088 | 4,271.038 | 4,621.242 | 4,520.46 | 4,436.699 | 4,688.195 | 4,801.692 | 4,839.316 | 4,799.464 | 5,001.146 | 4,931.814 | 4,822.688 | 3,154.419 | 3,254.005 | 3,204.541 | 3,080.344 | 2,985.867 | 3,097.617 | 3,054.951 | 2,958.352 | 2,881.679 | 2,892.5 | 2,850.673 | 2,759.106 | 2,704.277 | 2,736.623 | 2,707.756 | 2,646.014 | 2,598.619 | 2,532.313 | 2,510.287 | 2,499.864 | 2,496.15 | 2,497.042 | 2,478.228 | 2,415.053 | 2,378.212 | 2,347.843 | 2,324.592 | 1,432.965 | 1,414.103 | 1,399.695 | 1,390.147 | 1,375.509 | 1,369.94 | 1,353.605 | 1,347.819 | 1,336.737 | 1,328.51 | 1,307.579 | 1,293.174 | 774.386 | 765.074 | 766.921 | 753.142 | 748.554 | 739.39 | 741.273 | 732.965 | 725.59 | 715.574 | 719.473 | 710.382 | 705.216 | 693.047 | 697.121 | 691.89 | 684.401 | 668.923 | 657.291 | 652.417 | 658.876 | 648.562 | 634.314 | 623.487 | 635.241 |
| Total Equity
| 2,875.436 | 2,770.955 | 3,172.278 | 3,352.794 | 3,497.611 | 3,704.432 | 3,936.984 | 4,124.619 | 4,125.994 | 4,177.78 | 4,271.21 | 4,261.954 | 4,307.941 | 4,412.997 | 4,340.577 | 4,223.816 | 4,278.361 | 4,264.246 | 4,206.622 | 4,418.382 | 4,282.479 | 4,637.261 | 4,538.275 | 4,456.853 | 4,705.101 | 4,820.817 | 4,853.358 | 4,816.254 | 5,018.406 | 4,931.814 | 4,822.688 | 3,154.419 | 3,254.005 | 3,204.541 | 3,080.344 | 2,985.867 | 3,097.617 | 3,054.951 | 2,958.352 | 2,881.679 | 2,892.5 | 2,850.673 | 2,759.106 | 2,704.277 | 2,736.623 | 2,707.756 | 2,646.014 | 2,598.619 | 2,532.313 | 2,510.287 | 2,499.864 | 2,496.15 | 2,497.042 | 2,480.534 | 2,417.357 | 2,380.46 | 2,350.088 | 2,326.89 | 1,592.404 | 1,567.43 | 1,538.544 | 1,526.271 | 1,504.119 | 1,494.698 | 1,462.942 | 1,460.407 | 1,444.259 | 1,431.832 | 1,429.448 | 1,410.149 | 912.512 | 901.888 | 903.702 | 881.208 | 878.279 | 869.628 | 864.977 | 856.426 | 838.122 | 827.18 | 833.041 | 820.907 | 816.766 | 806.67 | 815.999 | 811.408 | 803.7 | 791.571 | 704.628 | 698.313 | 704.409 | 693.684 | 678.844 | 641.835 | 653.423 |
| Total Liabilities & Shareholders Equity
| 7,524.135 | 7,972.83 | 8,486.234 | 8,819.043 | 9,367.445 | 9,661.889 | 9,796.673 | 9,992.328 | 9,837.509 | 9,686.201 | 9,766.574 | 9,733.346 | 9,572.616 | 9,960.814 | 9,749.744 | 9,803.166 | 9,402.38 | 7,531.911 | 7,468.99 | 7,814.362 | 8,243.842 | 8,111.944 | 7,916.983 | 7,665.165 | 8,428.158 | 8,762.536 | 8,639.671 | 7,806.791 | 7,287.798 | 6,924.778 | 7,023.619 | 5,289.273 | 5,555.291 | 5,142.722 | 5,183.961 | 4,907.887 | 4,892.823 | 4,819.299 | 4,514.165 | 4,291.064 | 4,096.86 | 3,996.495 | 3,876.577 | 3,968.684 | 3,855.598 | 3,774.579 | 3,702.094 | 3,702.858 | 3,634.252 | 3,767.893 | 3,799.977 | 3,464.545 | 3,543.18 | 3,690.721 | 3,814.81 | 3,710.024 | 3,729.279 | 3,707.735 | 2,887.054 | 2,761.059 | 2,634.033 | 2,593.338 | 2,568.983 | 2,601.637 | 2,508.421 | 2,809.812 | 2,396.281 | 2,322.792 | 2,176.915 | 2,154.855 | 1,399.527 | 1,378.814 | 1,284.579 | 1,274.332 | 1,149.797 | 1,110.583 | 1,095.717 | 1,071.243 | 1,057.688 | 1,075.8 | 1,032.88 | 1,027.406 | 986.109 | 994.472 | 1,076.737 | 1,048.106 | 923.884 | 910.101 | 871.629 | 904.696 | 870.538 | 848.491 | 836.758 | 779.5 | 780.155 |